Closing prices at the end of each trading day, from 6 Jun 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 80.7 | 112.6 | 228.3 | 304.5 | 371.5 | 489.5 |
| Growth | +39.7% | +102.7% | +33.4% | +22.0% | +31.8% | |
| Operating income | −16.7 | −32.3 | −94.4 | −30.0 | −8.0 | 18.8 |
| Net income | −16.3 | −33.6 | −91.6 | −28.2 | −4.6 | 150.8 |
| Growth | ||||||
| EPS, diluted | −0.33 | −0.65 | −1.50 | −0.42 | −0.06 | 1.77 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 80.9% | 79.8% | 65.1% | 73.1% | 75.1% | 77.8% |
| Operating margin | −20.6% | −28.6% | −41.4% | −9.8% | −2.1% | 3.8% |
| Net margin | −20.3% | −29.8% | −40.1% | −9.3% | −1.2% | 30.8% |
| Free cash flow margin | −9.8% | −10.9% | −25.0% | 2.3% | 8.5% | 17.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −7.3 | −12.2 | −57.1 | 7.5 | 32.6 | 88.6 |
| Capital expenditure | −0.7 | −0.1 | 0.0 | −0.5 | −1.2 | −1.8 |
| Free cash flow | −7.9 | −12.2 | −57.1 | 7.0 | 31.4 | 86.8 |
| Growth | +347.8% | +176.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 56.4 | 231.0 | 75.4 | 69.0 | 159.2 | 494.3 |
| Total debt | n/a | n/a | 7.6 | 4.5 | n/a | n/a |
| Net cash (debt) | n/a | n/a | 67.9 | 64.5 | n/a | n/a |
| Shareholders’ equity | 64.2 | 250.0 | 244.5 | 247.1 | 358.5 | 548.2 |
| Debt to equity | n/a | n/a | 0.03 | 0.02 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 80.9% | 79.8% | 65.1% | 73.1% | 75.1% | 77.8% | |
| −20.6% | −28.6% | −41.4% | −9.8% | −2.1% | 3.8% | |
| −20.3% | −29.9% | −40.0% | −9.0% | −1.2% | 6.7% | |
| −20.3% | −29.8% | −40.1% | −9.3% | −1.2% | 30.8% | |
| −9.8% | −10.9% | −25.0% | 2.3% | 8.5% | 17.7% | |
| Spending | ||||||
| 49.2% | 45.3% | 44.9% | 33.2% | 30.4% | 26.2% | |
| 15.0% | 21.0% | 21.1% | 17.3% | 16.3% | 16.1% | |
| 0.8% | 0.1% | 0.0% | 0.2% | 0.3% | 0.4% | |
| n/a | n/a | n/a | n/a | n/a | −361.8% | |
| Returns | ||||||
| −25.4% | −13.4% | −37.5% | −11.4% | −1.3% | 27.5% | |
| n/a | −11.1% | −27.0% | −8.8% | −1.0% | 15.7% | |
| Balance and payout | ||||||
| n/a | n/a | 0.03 | 0.02 | n/a | n/a | |
| n/a | 17.3% | 28.0% | 23.2% | 18.8% | 42.9% | |